Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,836£17,173£17,602£18,042£18,493£88,146
Total Expenses£12,301£12,346£12,400£12,455£12,510£62,011
Profit Before Tax£4,535£4,827£5,202£5,588£5,983£26,135
Profit After Tax £3,674£3,910£4,214£4,526£4,846£21,169
Change In Property Value£7,650£7,880£13,526£17,043£18,066£64,165
Net Return£11,324£11,789£17,740£21,569£22,912£85,335
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%22%27%29%106%